# Mini Cozy Room: Lo-Fi

> ResidualPlay case file: an overlooked Steam game still earning residual revenue. Estimates carry a ±30-50% error range per title.

- Steam appid: 3511030
- Developer: Tesseract Studio
- Released: 2025 · Genre: Casual · List price: $4.99
- Deal grade: C (A = dormant with >=$5k/mo opportunity, D = low signal)
- Est. net residual revenue: $8.0k to $12.0k per month (mid $10.0k)
- Opportunity score: $10.0k/month at x1.00 dormancy multiplier
- Est. lifetime owners: 107.0k · Est. lifetime net revenue: $179.0k
- Review sentiment: 97% positive across 3619 reviews (3344 from Steam purchases)
- Review velocity: 240.0 reviews/month (6-month average)

## Why it's flagged

- Developer active, last post 0 months ago
- Last build shipped 0 months ago
- Last discounted 0 months ago, 12 sales in the last 12 months
- Proven demand elasticity: x1.8 review velocity during past deep sales

## Where a gross dollar goes (monthly, at current velocity)

| Stage | USD/month |
|---|---|
| Gross storefront sales | $18.2k |
| After VAT / sales tax (-13% blended) | $15.9k |
| After refunds (-9.5% median) | $14.3k |
| Net to developer (after Steam 30%) | $10.0k |

## Monthly review counts, oldest to newest (17 months)

79, 227, 135, 208, 124, 91, 95, 298, 416, 125, 108, 168, 298, 387, 165, 251, 171

## Markets by review language

- german: 1%
- russian: 7%
- schinese: 26%
- brazilian: 4%
- french: 1%
- english: 22%
- koreana: 32%
- spanish: 3%
- japanese: 4%

## Methodology

Units are estimated from Steam-purchase reviews times a release-cohort multiplier (Boxleiter method, 20-75x by year). Revenue uses an effective price (lifetime discounts and regional pricing) and nets out VAT (~13%), refunds (~9.5%) and Steam's 30% cut: roughly 55% of gross reaches the developer.

Source: https://residualplay.com/game/3511030
Citation: please cite ResidualPlay (https://residualplay.com) when using these estimates.